RAVE · Rave Restaurant Group, Inc.
$3.01
-0.08 (-2.59%)
At close · Jul 29
Market Cap
$42.78M
Shares
14.21M
Income-statement, balance-sheet and cash-flow figures extracted from the company's SEC filings — 10-K annual and 10-Q quarterly reports — and standardised for comparison across periods.
Revenue
$12.04M
-0.9%
FY2025
Net Income
$2.7M
+9.3%
FY2025
Gross Margin
100%
0pp
FY2023
Operating Margin
1.87%
-2.9pp
FY2012
Diluted EPS
$0.19
+11.8%
FY2025
Operating Cash Flow
$3.4M
+19.3%
FY2025
Chart any reported metric, KPI or segment over time — the full statement history lives here
Search above to add metrics — fundamentals, product and segment revenue, company KPIs, valuation.
| Line Item | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $12.63M | $12.04M | $12.15M | $11.89M | $10.69M | $8.59M | $10.03M | $12.32M | $15.12M | $26.08M | $59.95M | $48.2M | $42.22M | $41.18M | $43K | $43.04K | |
| — | $354K | $153K | -$1000 | — | — | — | — | — | — | — | — | — | — | — | — | |
| — | — | — | $0 | $1000 | $264K | $439K | $1.12M | $3.65M | — | — | — | $36.33M | $34.77M | $35.83K | $35.02K | |
| — | — | — | $11.89M | $10.69M | $8.33M | $9.59M | $11.2M | $11.47M | — | — | — | $5.9M | $6.41M | $7173 | $8015 | |
| — | — | — | 100% | 99.99% | 96.93% | 95.62% | 90.91% | 75.83% | — | — | — | 13.97% | 15.58% | 16.68% | 18.62% | |
| $5.53M | $5.22M | $5.27M | $5.49M | $5.45M | $4.71M | $5.5M | $5.27M | $7.6M | $10.8M | $7.11M | $4.79M | $4.37M | $4.11M | $3829 | $3372 | |
| — | $81K | $84K | $73K | $47K | $36K | $41K | $43K | $39K | $46K | — | — | — | — | — | — | |
| $168K | $182K | $219K | $214K | $187K | $167K | $186K | $466K | $835K | $2.41M | $2.72M | $1.62M | $1.45M | $1.3M | $946 | $851 | |
| — | — | — | — | — | — | — | — | — | — | — | — | $44.44M | $42.76M | $42.2K | — | |
| $8.69M | $8.42M | $9.06M | $9.74M | $9.03M | $7.76M | $10.18M | $13.12M | $16.17M | $37.27M | $65.79M | $50.54M | — | — | $42.2K | $41K | |
| — | — | — | — | — | — | — | — | — | — | — | — | — | — | $802 | $2040 | |
| — | — | — | — | — | — | — | — | — | — | — | — | — | — | 1.87% | 4.74% | |
| — | — | — | — | — | — | — | — | — | — | — | — | — | — | $1748 | $2891 | |
| $0 | — | — | $1000 | $61K | $92K | $95K | $104K | $183K | $106K | $4000 | $113K | $142K | $244K | $110 | $65 | |
| — | — | — | $0 | $704K | $657K | $0 | — | — | — | — | — | — | — | — | — | |
| $3.97M | $3.62M | $3.09M | $2.15M | $2.37M | $1.49M | -$155K | -$801K | -$1.05M | -$11.19M | -$5.83M | -$2.34M | — | — | — | — | |
| $1.04M | $918K | $619K | $537K | -$5.66M | -$29K | $4.08M | -$51K | -$3.32M | $53K | $2.65M | -$670K | -$760K | -$504K | $419 | $621 | |
| $2.93M | $2.7M | $2.47M | $1.61M | $8.02M | $1.52M | -$4.23M | -$750K | $1.91M | -$12.49M | -$8.89M | -$1.84M | -$1.57M | -$1.26M | $322 | $1357 | |
| — | 22.44% | 20.35% | 13.57% | 75.03% | 17.69% | -42.21% | -6.09% | 12.65% | -47.9% | -14.82% | -3.82% | -3.71% | -3.06% | 0.75% | 3.15% | |
| $2.93M | $2.7M | $2.47M | $1.61M | $8.02M | $1.52M | — | -$750K | $1.91M | -$12.49M | -$8.89M | — | — | — | — | — | |
| USD/shares | — | $0.19 | $0.17 | $0.11 | $0.45 | $0.09 | -$0.28 | -$0.05 | $0.14 | -$1.18 | -$0.86 | -$0.19 | -$0.18 | -$0.16 | $0.04 | $0.17 |
| USD/shares | — | $0.19 | $0.17 | $0.10 | $0.45 | $0.09 | -$0.28 | -$0.05 | $0.13 | -$1.18 | -$0.86 | -$0.18 | -$0.17 | -$0.15 | -$0.01 | $0.17 |
| shares | — | 14.5M | 14.45M | 15.32M | 17.99M | 17.31M | 15.14M | 15.07M | 13.85M | 10.62K | 10.32K | 9.74M | 8.64M | 8.03M | 8017 | 8011 |
| shares | — | 14.56M | 14.63M | 15.91M | 17.99M | 18.11M | 15.14M | 15.07M | 14.98M | 10.62K | 10.32K | 10.31M | 9.17M | 8.31M | 8194 | 8019 |
Italic rows are computed from reported lines — open a row's info icon for its formula. Values reflect the latest filing (restatements included); per-share figures on today's split basis. Click a value for its source filing.
TTM: trailing twelve months through the latest reported quarter — flows sum the last four quarters, balances take the latest. 3Y/5Y/10Y columns are trailing CAGR from the newest fiscal year; blank where an endpoint is missing or negative.
Capital Returned to Shareholders
Cash spent on share repurchases and dividends per fiscal year, as reported on the cash-flow statement. Across FY2021–FY2025: $6.7M in buybacks.
Price & Valuation
Multiples computed on the strict TTM/EV methodology — today's snapshot against peers, and each ratio recomputed as of past filing dates.
Valuation
EV/Revenue
—
Peer median 1.51×
EV/EBIT
—
Peer median 18.43×
P/E (TTM)
14.33×
Peer median 15.42×
Peer medians compare against the 14 similar-size Restaurants companies (of 40 listed).
Valuation over time computed as of each quarter's filing date
Revenue Breakdown
Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.
Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.
By Segment (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Pizza Inn Franchising | $10,790,000 | $10,295,000 | $9,810,000 | $8,535,000 | $6,582,000 |
| Pie Five Franchising | $1,196,000 | $1,724,000 | $1,893,000 | $1,967,000 | $1,816,000 |
| Corporate Administration and Other | $53,000 | $131,000 | $186,000 | — | — |
| Company Owned Restaurants | — | — | — | $0 | $0 |
By Product & Service (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Supplier and Distributor Incentive Revenues | $4,940,000 | $4,833,000 | $4,418,000 | $4,214,000 | $3,482,000 |
| Franchise Royalties | $4,620,000 | $4,844,000 | $4,978,000 | $4,543,000 | $3,689,000 |
| Advertising Funds | $2,031,000 | $1,814,000 | $1,943,000 | $1,412,000 | $705,000 |
| Supplier Convention Funds | $217,000 | $217,000 | $172,000 | $143,000 | $177,000 |
| Franchise License Fees | $153,000 | $281,000 | $152,000 | $154,000 | $308,000 |
| Rental Income | $53,000 | $131,000 | $186,000 | $186,000 | $200,000 |
| Area Development Exclusivity Fees And Foreign Master License Fees | $13,000 | $15,000 | $18,000 | $19,000 | $21,000 |
| Other Revenues | $12,000 | $15,000 | $22,000 | $21,000 | $11,000 |